| Period Ending: |
2027
12-31 |
2027
09-30 |
2027
06-30 |
2027
03-31 |
2026
12-31 |
2026
09-30 |
2026
06-30 |
2026
03-31 |
2025
12-31 |
2025
09-30 |
2025
06-30 |
2025
03-31 |
2024
12-31 |
2024
09-30 |
2024
06-30 |
2024
03-31 |
2023
12-30 |
2023
09-29 |
2023
06-29 |
2023
03-29 |
2022
12-29 |
2022
09-29 |
2022
06-29 |
2022
03-29 |
2021
12-29 |
2021
09-29 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts |
1234
|
4 | 4 | 7 | 4 | 5 | 5 | 5 | 6 | 6 | 6 | 4 | 4 | 2 | 2 | 2 | 2 | 3 | 3 | |||||||
| Estimated Revenue | ||||||||||||||||||||||||||
| Low |
1234
|
636.4 | 534.9 | 517.3 | 541 | 675.1 | 537 | 796.3 | 830.5 | 1,024 | 819.7 | 794.1 | 796.9 | 910.1 | 731.5 | 708.9 | 719.1 | 796.6 | 680.8 | |||||||
| Average |
1234
|
655 | 535.6 | 523.8 | 541.5 | 676.5 | 539.8 | 796.5 | 831.9 | 1,031 | 828.9 | 800.8 | 803.7 | 917.8 | 737.7 | 714.9 | 725.2 | 803.3 | 686.6 | |||||||
| High |
1234
|
677 | 536.2 | 531.4 | 542 | 677.9 | 542.5 | 796.8 | 834.5 | 1,042 | 836.9 | 812.6 | 815.5 | 931.3 | 748.5 | 725.4 | 735.9 | 815.1 | 696.7 | |||||||
| Estimated EBITDA | ||||||||||||||||||||||||||
| Low |
1234
|
91.2 | 76.66 | 74.14 | 77.53 | 96.75 | 76.96 | 114.1 | 119 | 139.2 | 111.4 | 107.9 | 108.3 | 123.7 | 99.42 | 392.8 | 73.6 | 226.9 | 92.53 | |||||||
| Average |
1234
|
93.87 | 76.75 | 75.07 | 77.61 | 96.96 | 77.36 | 114.2 | 119.2 | 140.2 | 112.7 | 108.8 | 109.2 | 124.7 | 100.3 | 491 | 92 | 283.7 | 93.32 | |||||||
| High |
1234
|
97.03 | 76.84 | 76.16 | 77.68 | 97.16 | 77.75 | 114.2 | 119.6 | 141.6 | 113.8 | 110.5 | 110.8 | 126.6 | 101.7 | 589.2 | 110.4 | 340.4 | 94.69 | |||||||
| Estimated EBIT | ||||||||||||||||||||||||||
| Low |
1234
|
-0.508 | -0.402 | -0.399 | -0.407 | -0.509 | -0.407 | -0.598 | -0.626 | 6.66 | 5.33 | 5.17 | 5.19 | 5.92 | 4.76 | 44.8 | -1.92 | 40.89 | 4.43 | |||||||
| Average |
1234
|
-0.491 | -0.402 | -0.393 | -0.406 | -0.508 | -0.405 | -0.598 | -0.624 | 6.71 | 5.39 | 5.21 | 5.23 | 5.97 | 4.8 | 56 | -1.6 | 51.11 | 4.47 | |||||||
| High |
1234
|
-0.477 | -0.401 | -0.388 | -0.406 | -0.506 | -0.403 | -0.597 | -0.623 | 6.78 | 5.45 | 5.29 | 5.31 | 6.06 | 4.87 | 67.2 | -1.28 | 61.33 | 4.53 | |||||||
| Estimated Net Income | ||||||||||||||||||||||||||
| Low |
1234
|
116.8 | 62.71 | 42.21 | 49.55 | 113.3 | 37.82 | 55.94 | 53.81 | 97.93 | 45.55 | 64.39 | 64.38 | 105.1 | 34.05 | -4.8 | -10.56 | 73.6 | 63.45 | |||||||
| Average |
1234
|
121.9 | 67.93 | 55.13 | 52.86 | 117.7 | 46.22 | 58.09 | 64.57 | 136 | 65.79 | 65.1 | 65.09 | 106.3 | 34.43 | -4 | -8.8 | 92 | 64.15 | |||||||
| High |
1234
|
127 | 70.91 | 67.54 | 55.17 | 122.8 | 54.63 | 62.93 | 75.33 | 174.1 | 80.97 | 66.34 | 66.33 | 108.3 | 35.09 | -3.2 | -7.04 | 110.4 | 65.38 | |||||||
| Estimated SGA Expenses | ||||||||||||||||||||||||||
| Low |
1234
|
133.6 | 112.3 | 108.6 | 113.6 | 141.7 | 112.7 | 167.2 | 174.4 | 210.2 | 168.3 | 163 | 163.6 | 186.8 | 150.2 | 84 | 89.6 | 172.8 | 139.8 | |||||||
| Average |
1234
|
137.5 | 112.4 | 110 | 113.7 | 142 | 113.3 | 167.2 | 174.6 | 211.7 | 170.2 | 164.4 | 165 | 188.4 | 151.4 | 105 | 112 | 215.9 | 140.9 | |||||||
| High |
1234
|
142.1 | 112.6 | 111.6 | 113.8 | 142.3 | 113.9 | 167.3 | 175.2 | 213.9 | 171.8 | 166.8 | 167.4 | 191.2 | 153.7 | 126 | 134.4 | 259.1 | 143 | |||||||
| Estimated EPS | ||||||||||||||||||||||||||
| Low |
1234
|
0.221 | 0.119 | 0.08 | 0.094 | 0.215 | 0.072 | 0.106 | 0.102 | 0.185 | 0.086 | 0.122 | 0.122 | 0.199 | 0.064 | 0.117 | 0.096 | 0.143 | 0.12 | |||||||
| Average |
1234
|
0.231 | 0.129 | 0.104 | 0.1 | 0.223 | 0.088 | 0.11 | 0.122 | 0.257 | 0.124 | 0.123 | 0.123 | 0.201 | 0.065 | 0.119 | 0.097 | 0.145 | 0.121 | |||||||
| High |
1234
|
0.241 | 0.134 | 0.128 | 0.105 | 0.233 | 0.104 | 0.119 | 0.143 | 0.329 | 0.153 | 0.126 | 0.126 | 0.205 | 0.066 | 0.121 | 0.099 | 0.148 | 0.124 | |||||||